[TNLOGIS] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 61.89%
YoY- 280.44%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 281,491 134,278 533,134 409,413 257,551 124,228 340,016 -11.82%
PBT 41,202 19,439 112,534 73,452 44,901 23,746 28,486 27.86%
Tax -9,580 -4,167 -20,979 -15,490 -10,284 -4,944 -6,692 26.99%
NP 31,622 15,272 91,555 57,962 34,617 18,802 21,794 28.13%
-
NP to SH 27,997 13,194 74,621 43,876 27,102 15,353 17,345 37.56%
-
Tax Rate 23.25% 21.44% 18.64% 21.09% 22.90% 20.82% 23.49% -
Total Cost 249,869 119,006 441,579 351,451 222,934 105,426 318,222 -14.87%
-
Net Worth 424,579 411,787 399,384 984,370 326,367 305,377 58,030 276.42%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 10,510 - - - 1,513 -
Div Payout % - - 14.08% - - - 8.73% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 424,579 411,787 399,384 984,370 326,367 305,377 58,030 276.42%
NOSH 420,375 420,191 420,405 420,671 84,115 84,126 84,102 192.05%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 11.23% 11.37% 17.17% 14.16% 13.44% 15.14% 6.41% -
ROE 6.59% 3.20% 18.68% 4.46% 8.30% 5.03% 29.89% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 66.96 31.96 126.81 97.32 306.19 147.67 404.29 -69.80%
EPS 6.66 3.14 17.75 10.43 32.22 18.25 4.12 37.69%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 1.80 -
NAPS 1.01 0.98 0.95 2.34 3.88 3.63 0.69 28.88%
Adjusted Per Share Value based on latest NOSH - 420,401
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 53.33 25.44 101.01 77.57 48.79 23.54 64.42 -11.82%
EPS 5.30 2.50 14.14 8.31 5.13 2.91 3.29 37.38%
DPS 0.00 0.00 1.99 0.00 0.00 0.00 0.29 -
NAPS 0.8044 0.7802 0.7567 1.865 0.6183 0.5786 0.1099 276.52%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.25 1.30 1.28 1.45 4.57 3.26 2.34 -
P/RPS 1.87 4.07 1.01 1.49 1.49 2.21 0.58 118.08%
P/EPS 18.77 41.40 7.21 13.90 14.18 17.86 11.35 39.80%
EY 5.33 2.42 13.87 7.19 7.05 5.60 8.81 -28.44%
DY 0.00 0.00 1.95 0.00 0.00 0.00 0.77 -
P/NAPS 1.24 1.33 1.35 0.62 1.18 0.90 3.39 -48.82%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 18/08/14 27/05/14 24/02/14 18/11/13 19/08/13 29/05/13 -
Price 1.06 1.35 1.35 1.39 5.82 4.59 2.57 -
P/RPS 1.58 4.22 1.06 1.43 1.90 3.11 0.64 82.56%
P/EPS 15.92 42.99 7.61 13.33 18.06 25.15 12.46 17.72%
EY 6.28 2.33 13.15 7.50 5.54 3.98 8.02 -15.03%
DY 0.00 0.00 1.85 0.00 0.00 0.00 0.70 -
P/NAPS 1.05 1.38 1.42 0.59 1.50 1.26 3.72 -56.93%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment